| Droits TV | $4K |
| Bonus TV de Classement | $435 |
| Jour de match | $19K |
| Sponsoring | $3K |
| Merchandising | $703 |
| Prime de Coupe | $0 |
| Prime Européenne | $0 |
| Primes | $0 |
| Indemnités de Prêt (Revenu) | $0 |
| Salaires joueurs | $1.2M |
| Salaires staff | $26K |
| Amortissement Transferts | $250 |
| Intérêts de la Dette | $0 |
| Indemnités de Prêt (Dépense) | $23K |
| Entretien installations | $104K |
| Mois | Revenus | Dépenses | Bilan mensuel net | Solde |
|---|---|---|---|---|
| Dec 2027 | $28K | $1.3M | $-1.3M | $8.5M |
| Nov 2027 | $28K | $1.1M | $-1.1M | $10.0M |
| Oct 2027 | $28K | $1.2M | $-1.1M | $11.4M |
| Sep 2027 | $8K | $1.7M | $-1.6M | $12.9M |
| Aug 2027 | $170K | $959K | $-790K | $14.9M |
| Jul 2027 | $97K | $933K | $-836K | $16.2M |
| Jun 2027 | $50K | $1.1M | $-1.0M | $17.1M |
| May 2027 | $8K | $1.3M | $-1.3M | $18.1M |
| Apr 2027 | $28K | $1.7M | $-1.7M | $19.4M |
| Mar 2027 | $38K | $1.1M | $-1.1M | $21.1M |
| Feb 2027 | $74K | $1.2M | $-1.1M | $22.2M |
| Jan 2027 | $141K | $1.2M | $-1.0M | $23.3M |
| Sponsor | Revenus annuels |
|---|---|
| Greenfield Foods | $37K |